[SCIENTX] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 20.83%
YoY- 93.51%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 135,889 125,834 112,911 100,087 98,586 71,400 71,757 53.12%
PBT 8,455 9,601 8,319 6,367 6,478 7,298 3,937 66.53%
Tax -3,374 -3,695 -3,346 -1,837 -2,729 -972 -1,942 44.56%
NP 5,081 5,906 4,973 4,530 3,749 6,326 1,995 86.60%
-
NP to SH 5,081 5,906 4,973 4,530 3,749 6,326 1,995 86.60%
-
Tax Rate 39.91% 38.49% 40.22% 28.85% 42.13% 13.32% 49.33% -
Total Cost 130,808 119,928 107,938 95,557 94,837 65,074 69,762 52.11%
-
Net Worth 250,027 248,250 246,175 241,641 277,932 268,994 264,970 -3.79%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,094 - - - - - - -
Div Payout % 60.90% - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 250,027 248,250 246,175 241,641 277,932 268,994 264,970 -3.79%
NOSH 61,887 61,907 61,853 61,800 61,762 61,837 61,764 0.13%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.74% 4.69% 4.40% 4.53% 3.80% 8.86% 2.78% -
ROE 2.03% 2.38% 2.02% 1.87% 1.35% 2.35% 0.75% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 219.57 203.26 182.55 161.95 159.62 115.46 116.18 52.91%
EPS 8.21 9.54 8.04 7.33 6.07 10.23 3.23 86.35%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.01 3.98 3.91 4.50 4.35 4.29 -3.92%
Adjusted Per Share Value based on latest NOSH - 61,800
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 8.76 8.11 7.28 6.45 6.36 4.60 4.63 53.03%
EPS 0.33 0.38 0.32 0.29 0.24 0.41 0.13 86.19%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.16 0.1587 0.1558 0.1792 0.1734 0.1708 -3.78%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.67 0.53 0.47 0.53 0.51 0.50 0.51 -
P/RPS 0.31 0.26 0.26 0.33 0.32 0.43 0.44 -20.83%
P/EPS 8.16 5.56 5.85 7.23 8.40 4.89 15.79 -35.62%
EY 12.25 18.00 17.11 13.83 11.90 20.46 6.33 55.35%
DY 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.12 0.14 0.11 0.11 0.12 26.16%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 19/12/03 -
Price 0.65 0.76 0.54 0.53 0.49 0.51 0.50 -
P/RPS 0.30 0.37 0.30 0.33 0.31 0.44 0.43 -21.35%
P/EPS 7.92 7.97 6.72 7.23 8.07 4.99 15.48 -36.05%
EY 12.63 12.55 14.89 13.83 12.39 20.06 6.46 56.41%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.14 0.14 0.11 0.12 0.12 21.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment